Unlock all features! Tap here to upgrade
1611 N Fernandez Ave, Arlington Heights, IL 60004
3 beds • 2 baths • 1703 sqft
$484,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.1% first-year return on $102k initial cash invested.
-6.1%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$3,608
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $4,125 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,940
Closing costs
1%
$4,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,608
Total Expenses
$4,125
Mortgage P&I
68%
$2,436
Property Taxes
16%
$579
Home Insurance
5%
$173
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0